Acrow Misr (EGX:ACRO)

Acrow Misr Income Statement

Financials in millions EGP. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	5,427	4,312	2,554	1,579	1,540	1,040
Revenue Growth (YoY)	37.96%	68.83%	61.80%	2.49%	48.09%	-4.63%
Cost of Revenue	3,174	2,455	1,614	1,087	1,093	722.76
Gross Profit	2,253	1,858	939.8	491.8	447.02	317.28
Selling, General & Admin	594.88	396.24	305.11	232.05	190.14	114.57
Other Operating Expenses	32.29	14.86	61.33	10.25	11.09	11.1
Operating Expenses	122.83	833.44	418.41	423.18	201.35	125.67
Operating Income	2,130	1,024	521.39	68.61	245.67	191.61
Interest Expense	-1,172	-325.9	-204.1	-96.52	-63.04	-49.16
Interest & Investment Income	-	13.28	7.91	0.07	1.82	0.03
Earnings From Equity Investments	23.04	53.92	30.35	5.09	0.84	1.19
Currency Exchange Gain (Loss)	768.82	768.82	149.87	209.18	-13.41	-0.86
Other Non Operating Income (Expenses)	-578.4	-9.97	-6.57	-4.39	-3.96	-
EBT Excluding Unusual Items	1,172	1,524	498.85	182.04	167.9	142.82
Gain (Loss) on Sale of Assets	70.76	52.25	15.62	19.85	5.99	16.16
Pretax Income	1,242	1,576	514.48	201.9	173.9	158.98
Income Tax Expense	291.17	433.87	170.11	88.78	51.86	37.33
Earnings From Continuing Operations	951.2	1,143	344.37	113.12	122.04	121.65
Minority Interest in Earnings	-21.99	-5.47	-4.02	0.73	-0.98	-4.22
Net Income	929.2	1,137	340.35	113.85	121.06	117.42
Preferred Dividends & Other Adjustments	111.27	111.27	41.87	17.43	19.75	14.51
Net Income to Common	817.94	1,026	298.48	96.42	101.31	102.91
Net Income Growth	25.19%	234.11%	198.95%	-5.96%	3.10%	-31.18%
Shares Outstanding (Basic)	55	55	55	55	55	55
Shares Outstanding (Diluted)	55	55	55	55	55	55
EPS (Basic)	14.86	18.63	5.42	1.75	1.84	1.87
EPS (Diluted)	14.86	18.63	5.42	1.75	1.84	1.87
EPS Growth	16.78%	243.70%	209.55%	-4.82%	-1.56%	-36.54%
Free Cash Flow	-94.39	-580.88	183.9	69.66	-65.75	-78.6
Free Cash Flow Per Share	-1.71	-10.55	3.34	1.26	-1.19	-1.43
Dividend Per Share	-	-	3.750	3.630	1.750	-
Dividend Growth	-	-	3.31%	107.43%	-	-
Gross Margin	41.51%	43.08%	36.80%	31.15%	29.02%	30.51%
Operating Margin	39.25%	23.75%	20.41%	4.35%	15.95%	18.42%
Profit Margin	15.07%	23.79%	11.69%	6.11%	6.58%	9.89%
Free Cash Flow Margin	-1.74%	-13.47%	7.20%	4.41%	-4.27%	-7.56%
EBITDA	2,278	1,162	658.03	159.83	336.88	268.86
EBITDA Margin	41.98%	26.95%	25.76%	10.13%	21.87%	25.85%
D&A For EBITDA	148.02	138.23	136.64	91.22	91.21	77.25
EBIT	2,130	1,024	521.39	68.61	245.67	191.61
EBIT Margin	39.25%	23.75%	20.41%	4.35%	15.95%	18.42%
Effective Tax Rate	23.44%	27.52%	33.06%	43.97%	29.82%	23.48%
Advertising Expenses	-	3	2.06	-	0.6	0.56

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.